Property Info
- MLS S5133499
- Unit No 105
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1296
- Living Area (sqft) 1296
- Foundation Basement
- Min Lease Basement
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate7.3 | Gross Yield8.8% | Annual Rent$19,200.00 | Property Taxes$3,226.17 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $3,226.17 | $16,130.85 | $32,261.70 | |||
| Net Cash Flow | $15,973.83 | $79,869.15 | $159,738.30 |